XML 20 R6.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Nov. 30, 2024
Nov. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Loss $ (185,260) $ (302,993)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation of property and equipment 1,112 1,066
Amortization of right-of-use assets 38,667 30,183
Amortization of intangible assets 68,871
Impairment of intangible assets 1,597
Changes in operating assets and liabilities:    
Accounts receivables 1,209 (1,395)
Prepayments, deposits and other receivables 1,098 170,438
Inventories (8,152) (20,115)
Accounts payable 21,762 (116,594)
Advanced received 69,903 (369,169)
Accrued liabilities, deposit received and other payables (299,313) 28,765
Operating lease expenses (40,287) (31,907)
Net cash used in operating activities (397,664) (542,850)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (2,280)
Purchase of intangible assets (1,592)
Disposal of subsidiary, net of cash disposed (2,804)
Net cash used in investing activities (1,592) (5,084)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from share issuance 369,728
Advances from/(to) related parties 24,735 (99,749)
Advances to directors 66,996
Net cash provided by/(used in) financing activities 394,463 (32,753)
Effect of exchange rate changes on cash and cash equivalents 2,624 (10,629)
Net change in cash and cash equivalents (2,169) (591,316)
Cash and cash equivalents, beginning of year 2,521 659,451
CASH AND CASH EQUIVALENTS, END OF PERIOD $ 352 $ 68,135